[GCB] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
19-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 8.85%
YoY- 54.69%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 3,203,453 2,942,145 2,797,035 2,651,208 2,389,731 2,261,346 2,103,884 32.31%
PBT 287,573 268,006 261,453 245,040 226,630 209,463 196,042 29.07%
Tax -49,151 -48,609 -23,763 -24,011 -23,568 -20,209 -38,983 16.69%
NP 238,422 219,397 237,690 221,029 203,062 189,254 157,059 32.05%
-
NP to SH 238,422 219,397 237,690 221,029 203,062 189,254 157,059 32.05%
-
Tax Rate 17.09% 18.14% 9.09% 9.80% 10.40% 9.65% 19.89% -
Total Cost 2,965,031 2,722,748 2,559,345 2,430,179 2,186,669 2,072,092 1,946,825 32.33%
-
Net Worth 1,048,862 521,852 823,879 771,702 706,195 666,856 602,106 44.72%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 27,561 24,644 28,669 23,891 26,280 19,113 9,556 102.48%
Div Payout % 11.56% 11.23% 12.06% 10.81% 12.94% 10.10% 6.08% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,048,862 521,852 823,879 771,702 706,195 666,856 602,106 44.72%
NOSH 1,009,078 1,008,337 480,158 480,158 480,158 480,158 480,158 63.99%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.44% 7.46% 8.50% 8.34% 8.50% 8.37% 7.47% -
ROE 22.73% 42.04% 28.85% 28.64% 28.75% 28.38% 26.08% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 317.67 531.82 585.39 554.87 500.15 473.22 440.27 -19.53%
EPS 23.64 39.66 49.75 46.26 42.50 39.60 32.87 -19.71%
DPS 2.73 4.45 6.00 5.00 5.50 4.00 2.00 23.02%
NAPS 1.0401 0.9433 1.7243 1.6151 1.478 1.3955 1.26 -11.99%
Adjusted Per Share Value based on latest NOSH - 480,158
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 272.91 250.65 238.28 225.86 203.59 192.65 179.23 32.32%
EPS 20.31 18.69 20.25 18.83 17.30 16.12 13.38 32.04%
DPS 2.35 2.10 2.44 2.04 2.24 1.63 0.81 103.28%
NAPS 0.8935 0.4446 0.7019 0.6574 0.6016 0.5681 0.5129 44.73%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.00 3.08 3.98 3.38 3.55 2.75 2.42 -
P/RPS 0.63 0.58 0.68 0.61 0.71 0.58 0.55 9.46%
P/EPS 8.46 7.77 8.00 7.31 8.35 6.94 7.36 9.72%
EY 11.82 12.88 12.50 13.69 11.97 14.40 13.58 -8.83%
DY 1.37 1.45 1.51 1.48 1.55 1.45 0.83 39.62%
P/NAPS 1.92 3.27 2.31 2.09 2.40 1.97 1.92 0.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/05/20 24/02/20 18/11/19 19/08/19 28/05/19 18/02/19 12/11/18 -
Price 2.94 2.99 2.51 3.53 4.04 3.50 2.80 -
P/RPS 0.93 0.56 0.43 0.64 0.81 0.74 0.64 28.26%
P/EPS 12.43 7.54 5.05 7.63 9.51 8.84 8.52 28.60%
EY 8.04 13.26 19.82 13.10 10.52 11.32 11.74 -22.28%
DY 0.93 1.49 2.39 1.42 1.36 1.14 0.71 19.69%
P/NAPS 2.83 3.17 1.46 2.19 2.73 2.51 2.22 17.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment